Reverse DCF
What growth does the market imply for 5PAISA?
Working backwards from the current price to find the FCF growth assumption baked in.
conservative
7.4% implied annual FCF growth
The market is pricing in below-GDP growth — very conservative assumption. If the company delivers anywhere near its historical rate, there is significant upside.
Current Price
₹326
Historical Growth
-5.0%
FCF Yield
5.89%
Price / FCF
17.0x
Plain English
To justify today's price of $325.60, 5PAISA.NS needs to grow its free cash flow at 7.4% per year for the next 10 years. That is 12.4% faster than its historical growth rate of -5.0%. This looks achievable — the market is not pricing in heroic assumptions. There may be genuine upside if the company executes.
Adjust Assumptions
Growth Scenarios
What the stock is worth at different growth assumptions
| Scenario | FCF Growth | Implied IV | MoS vs Price |
|---|---|---|---|
| Historical | -5.0% | ₹104 | -68.0% |
| Half implied | 3.7% | ₹234 | -28.0% |
| Implied | 7.4% | ₹324 | -0.4% |
| GDP rate | 10.0% | ₹404 | +24.0% |
See full DCF analysis
Bear/base/bull scenarios, sensitivity heatmap, Monte Carlo, and more.
Run Full Analysis →This is an analytical tool, not investment advice. Implied growth is a mathematical inversion of the DCF model and depends on WACC and terminal growth assumptions. YieldIQ is not registered with SEBI as an investment adviser.